Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Przychód (mln) | 2 | 9 | 9 | 9 | 8 | 9 | 38 | 66 | 31 | -7 | 73 | 43 | -59 | 102 | -14 | 158 | -44 | 88 | 40 |
| Przychód Δ r/r | 0.0% | 373.5% | 1.1% | -4.7% | -15.6% | 21.6% | 308.5% | 74.9% | -53.4% | -121.3% | -1222.0% | -41.3% | -237.2% | -272.3% | -113.5% | -1248.6% | -128.1% | -298.2% | -54.0% |
| Marża brutto | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 86.4% |
| EBIT (mln) | 27 | -13 | -96 | 68 | 15 | -28 | 37 | 64 | 30 | -9 | 72 | 41 | -63 | 100 | -14 | 156 | -47 | 81 | 204 |
| EBIT Δ r/r | 0.0% | -148.9% | 634.1% | -170.6% | -78.6% | -295.1% | -230.5% | 72.9% | -53.3% | -128.8% | -940.2% | -43.9% | -254.4% | -259.7% | -114.0% | -1210.1% | -129.8% | -274.7% | 151.4% |
| EBIT (%) | 1362.2% | -140.8% | -1021.7% | 756.5% | 191.6% | -307.5% | 98.2% | 97.1% | 97.2% | 131.9% | 98.8% | 94.2% | 106.1% | 98.3% | 102.5% | 99.1% | 105.0% | 92.6% | 506.1% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA (mln) | 27 | -13 | -96 | 68 | 15 | -28 | 37 | 64 | 30 | -9 | 72 | 41 | -63 | 100 | -14 | 156 | -47 | 81 | 204 |
| EBITDA(%) | 1362.2% | -140.8% | -1021.7% | 756.5% | 191.6% | -307.5% | 98.2% | 97.1% | 97.2% | 131.9% | 98.8% | 94.2% | 106.1% | 98.3% | 102.5% | 99.1% | 105.0% | 92.6% | 506.1% |
| Podatek (mln) | -27 | 13 | 96 | -68 | -15 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | -29 | 140 | -64 | 58 | 0 |
| Zysk Netto (mln) | 27 | -13 | -96 | 68 | 15 | -28 | 37 | 64 | 30 | -9 | 72 | 41 | -63 | 100 | -14 | 156 | -47 | 81 | 165 |
| Zysk netto Δ r/r | 0.0% | -149.4% | 629.1% | -170.6% | -78.6% | -295.1% | -230.5% | 72.9% | -53.3% | -128.8% | -940.2% | -43.9% | -254.4% | -259.7% | -114.0% | -1210.1% | -129.8% | -274.7% | 103.5% |
| Zysk netto (%) | 1358.8% | -141.7% | -1021.7% | 756.5% | 191.6% | -307.5% | 98.2% | 97.1% | 97.2% | 131.9% | 98.8% | 94.2% | 106.1% | 98.3% | 102.5% | 99.1% | 105.0% | 92.6% | 409.7% |
| EPS | 2.25 | -1.11 | -8.5 | 5.77 | 1.44 | -2.19 | 2.19 | 4.15 | 1.5 | -0.51 | 3.48 | 1.63 | -2.33 | 3.72 | -0.52 | 4.73 | -1.41 | 1.49 | 3.72 |
| EPS (rozwodnione) | 2.25 | -1.11 | -8.5 | 5.77 | 1.44 | -2.19 | 2.19 | 4.15 | 1.5 | -0.51 | 3.48 | 1.63 | -2.33 | 3.72 | -0.52 | 4.73 | -1.41 | 1.49 | 3.72 |
| Ilośc akcji (mln) | 12 | 12 | 11 | 11 | 10 | 13 | 14 | 14 | 15 | 17 | 18 | 19 | 27 | 27 | 27 | 30 | 33 | 39 | 44 |
| Ważona ilośc akcji (mln) | 12 | 12 | 11 | 11 | 10 | 13 | 14 | 14 | 15 | 17 | 18 | 19 | 27 | 27 | 27 | 30 | 33 | 39 | 44 |
| Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |